[SUIWAH] QoQ Quarter Result on 31-May-2014 [#4]

Stock
[SUIWAH] SUIWAH CORPORATION BHD
Announcement Date
31-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 15.02%
YoY- 109.91%
Quarter Report
Latest QR
Upcoming QR
SUIWAH's Result
SUIWAH's Financial Summary
View:
Show?
Quarter Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 121,473 90,365 98,124 92,030 109,796 84,220 92,119 20.31%
PBT 5,666 4,879 3,320 2,406 4,946 2,632 4,862 10.77%
Tax -1,257 -1,521 -1,038 3,571 386 594 -1,495 -10.94%
NP 4,409 3,358 2,282 5,977 5,332 3,226 3,367 19.75%
-
NP to SH 4,403 3,355 2,282 5,974 5,194 3,229 3,368 19.61%
-
Tax Rate 22.18% 31.17% 31.27% -148.42% -7.80% -22.57% 30.75% -
Total Cost 117,064 87,007 95,842 86,053 104,464 80,994 88,752 20.33%
-
Net Worth 206,390 202,447 201,825 171,933 193,809 188,692 189,020 6.05%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 3,438 - - - -
Div Payout % - - - 57.56% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 206,390 202,447 201,825 171,933 193,809 188,692 189,020 6.05%
NOSH 57,330 57,350 57,336 57,311 57,339 57,353 57,278 0.06%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 3.63% 3.72% 2.33% 6.49% 4.86% 3.83% 3.66% -
ROE 2.13% 1.66% 1.13% 3.47% 2.68% 1.71% 1.78% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 211.88 157.57 171.14 160.58 191.48 146.84 160.83 20.23%
EPS 7.68 5.85 3.98 10.42 9.06 5.63 5.88 19.54%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 3.60 3.53 3.52 3.00 3.38 3.29 3.30 5.98%
Adjusted Per Share Value based on latest NOSH - 57,311
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 199.14 148.14 160.86 150.87 179.99 138.07 151.01 20.31%
EPS 7.22 5.50 3.74 9.79 8.51 5.29 5.52 19.65%
DPS 0.00 0.00 0.00 5.64 0.00 0.00 0.00 -
NAPS 3.3835 3.3188 3.3086 2.8186 3.1772 3.0933 3.0987 6.05%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 2.65 2.67 2.94 2.71 2.35 2.08 1.88 -
P/RPS 1.25 1.69 1.72 1.69 1.23 1.42 1.17 4.52%
P/EPS 34.51 45.64 73.87 26.00 25.94 36.94 31.97 5.24%
EY 2.90 2.19 1.35 3.85 3.85 2.71 3.13 -4.97%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.74 0.76 0.84 0.90 0.70 0.63 0.57 19.06%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 24/04/15 28/01/15 17/10/14 31/07/14 30/04/14 23/01/14 29/10/13 -
Price 3.10 2.65 2.67 2.86 2.93 1.97 1.84 -
P/RPS 1.46 1.68 1.56 1.78 1.53 1.34 1.14 17.98%
P/EPS 40.36 45.30 67.09 27.44 32.35 34.99 31.29 18.54%
EY 2.48 2.21 1.49 3.64 3.09 2.86 3.20 -15.66%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.76 0.95 0.87 0.60 0.56 33.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment